Cass Information Systems, Inc. (CASS)
Specialty Business Services · Industrials · $637M
Intrinsic Value (Consensus)
$56.66
Current Price
$49.50
Margin of Safety
+14.5%
14.5% Below Intrinsic Value
Value: $57
Price: $50
Valuation Model Estimates
Current Price: $49.50
DCF (Discounted Cash Flow)
$115.78
Graham Number
$33.30
Earnings Power Value
$25.34
Relative Value (P/E)
$52.20
Dividend Discount Model
Not applicable
—
Consensus Value
$56.66
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
61
Profitability
18/25
Strength
18/25
Valuation
15/25
Growth
10/25
Financial Health Signals
Declining revenue — top line is shrinking
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $2.61
- EPS (Forward)
- $3.13
- Book Value
- $18.88
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 14.5%
- Debt/Equity
- —
- Revenue Growth
- -15.1%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 0.46
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-21
Source: Yahoo Finance